The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥140.16Fair value¥374.10Bull¥689.98
FairClose
52-week traded range
52W low ¥445.0052W high ¥666.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
SAKAE ELECTRONICS CORPORATION closed at ¥604.00, 61.5% above the consensus fair value of ¥374.10 drawn from 9 valuation models.
Financial DNA score 40/100 — Average. P/E of 26.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥420.21
-30.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥689.98
+14.2%
√(22.5 × EPS × BVPS)
EPS=22.42, BVPS=943.75
P/E Fair Value
¥448.40
-25.8%
EPS × 20x (sector P/E)
EPS=22.42, Sector P/E=20x
Peter Lynch (PEG)
¥672.60
+11.4%
EPS × Growth% (PEG = 1 is fair)
EPS=22.42, g=30%
EV/EBITDA
¥214.46
-64.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=158.9M
Dividend Discount (DDM)
¥140.16
-76.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.99, r=10%, g=2%
Book Value (P/B)
¥231.22
-61.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=943.75, ROE=2.5%, g=3%, r=10%
Reverse DCF
¥604.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: -32%
Margin of Safety
¥389.65
-35.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=519.53, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.